Valuation Bolloré SE

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 11/07/2025 BST			5-day change	1st Jan Change
5.295 ^EUR	-0.28%		+0.28%	-10.86%

06-06	Canal+ Expresses Confidence in MultiChoice Acquisition Project	RE
05-21	Bolloré SE - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,912	14,426	15,321	16,589	16,851	14,891	-	-
Change	-	45.54%	6.2%	8.27%	1.58%	-11.63%	-	-
Enterprise Value (EV) ¹	18,834	17,854	14,114	18,054	11,545	9,478	9,407	9,452
Change	-	-5.2%	-20.95%	27.91%	-36.05%	-17.91%	-0.74%	0.47%
P/E ratio	22.5x	2.39x	4.5x	141x	10.1x	51.2x	35.5x	31.1x
PBR	1.09x	0.74x	-	0.69x	0.66x	0.6x	0.6x	0.59x
PEG	-	0x	-0.1x	-1.5x	0x	-0.6x	0.8x	2.2x
Capitalization / Revenue	0.41x	0.73x	0.74x	1.21x	5.38x	4.7x	4.64x	4.57x
EV / Revenue	0.78x	0.9x	0.68x	1.32x	3.69x	2.99x	2.93x	2.9x
EV / EBITDA	5.77x	8.36x	6.44x	13.1x	241x	38.5x	25.7x	24.7x
EV / EBIT	11.4x	19x	11.5x	23.5x	1,079x	39.8x	24x	20.5x
EV / FCF	10.9x	12.6x	-	18.6x	110x	28.2x	21.6x	48.5x
FCF Yield	9.22%	7.94%	-	5.39%	0.91%	3.54%	4.62%	2.06%
Dividend per Share ²	0.06	0.06	0.06	0.07	0.08	0.09	0.09	0.04
Rate of return	1.77%	1.22%	1.15%	1.24%	1.35%	1.7%	1.7%	0.76%
EPS ²	0.15	2.06	1.16	0.04	0.59	0.1034	0.149	0.1704
Distribution rate	40%	2.91%	5.17%	175%	13.6%	87%	60.4%	23.5%
Net sales ¹	24,109	19,771	20,677	13,679	3,130	3,169	3,213	3,257
EBITDA ¹	3,265	2,135	2,192	1,382	48	246	366	382
EBIT ¹	1,650	939	1,231	768	10.7	238.1	391.8	460
Net income ¹	426	6,062	3,400	268	1,822	276	343	356
Net Debt ¹	8,922	3,428	-1,207	1,465	-5,306	-5,414	-5,484	-5,440
Reference price ²	3.382	4.920	5.220	5.655	5.940	5.295	5.295	5.295
Nbr of stocks (in thousands)	2,930,886	2,932,124	2,935,067	2,933,459	2,836,852	2,812,304	-	-
Announcement Date	04/03/21	10/03/22	14/03/23	14/03/24	17/03/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOLLORÉ SE	51.2x	2.99x	38.53x	1.7%	17.41B
WARNER MUSIC GROUP CORP.	27.02x	2.98x	13.96x	2.44%	15.52B
TKO GROUP HOLDINGS, INC.	70.41x	3.68x	10.85x	0.88%	14.06B
TOEI ANIMATION CO.,LTD.	30.59x	6.03x	18.51x	1.24%	4.59B
SEGA SAMMY HOLDINGS INC.	15.26x	1.22x	8.06x	2.15%	4.39B
ORIENTAL PEARL GROUP CO.,LTD.	33.35x	-	-	3%	3.6B
VIVENDI SE	28.99x	16.32x	78.99x	1.74%	3.36B
TOEI COMPANY, LTD.	22.18x	1.21x	5.51x	0.33%	2.17B
ANYCOLOR INC.	26.79x	6.76x	17.26x	1.36%	1.99B
Average	33.98x	5.15x	23.96x	1.65%	7.45B
Weighted average by Cap.	42.14x	4.00x	23.19x	1.71%